| Revenue | DKK 43K | -84% |
| EBITDA | DKK -67K | +49% |
| Net profit | DKK -24K | -123% |
| Total assets | DKK 1,9M | -8% |
| Equity | DKK 1,9M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.514 | 1.313 | 990 | 366 | 226 | 247 | 495 | 256 | 210 | 252 | 330 | 173 | 265 | 43 |
| Staff expenses | -478 | -424 | -424 | -417 | -310 | -294 | -394 | -383 | -383 | -385 | -331 | -383 | -384 | -70 |
| EBITDA | 788 | 570 | 212 | -51 | -84 | -47 | 101 | -127 | -173 | -133 | -1 | -209 | -131 | -67 |
| Depreciation & amort. | -7 | -3 | -0 | -5 | -6 | -11 | -11 | -19 | -13 | -11 | -13 | -8 | -0 | -0 |
| EBIT | 781 | 567 | 212 | -55 | -91 | -59 | 90 | -146 | -186 | -143 | -14 | -217 | -131 | -67 |
| Net financials | 0 | 21 | 17 | 107 | -51 | 103 | 47 | 38 | -100 | -327 | -213 | 136 | 264 | 40 |
| Profit before tax | 781 | 588 | 229 | 52 | -141 | 45 | 137 | -107 | -286 | 196 | -226 | -81 | 133 | -27 |
| Tax | 197 | 148 | 57 | 14 | -31 | 13 | 31 | -25 | -62 | 43 | -49 | -17 | 31 | -3 |
| Net profit | 584 | 439 | 171 | 37 | -110 | 32 | 106 | -82 | -224 | 152 | -178 | -64 | 102 | -24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.883 | 3.383 | 3.329 | 2.961 | 2.999 | 2.746 | 2.887 | 2.837 | 2.682 | 2.931 | 2.774 | 2.737 | 2.047 | 1.889 |
| Equity | 2.358 | 2.749 | 2.823 | 2.763 | 2.553 | 2.534 | 2.588 | 2.453 | 2.175 | 2.272 | 2.038 | 1.917 | 1.960 | 1.875 |
| Long-term debt | 197 | 148 | 57 | 0 | 446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 329 | 485 | 448 | 199 | 0 | 211 | 299 | 384 | 507 | 659 | 736 | 821 | 86 | 14 |
| Total debt | 526 | 634 | 506 | 199 | 446 | 211 | 299 | 384 | 507 | 659 | 736 | 821 | 86 | 14 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Arvid Dahl | Audit | 0 companies |